First Time Loading...

Kopin Corp
NASDAQ:KOPN

Watchlist Manager
Kopin Corp Logo
Kopin Corp
NASDAQ:KOPN
Watchlist
Price: 0.85 USD 4.53% Market Closed
Updated: Apr 26, 2024

Intrinsic Value

Kopin Corp. engages in the development, manufacture and sale of wearable technologies which include components and systems. [ Read More ]

The intrinsic value of one KOPN stock under the Base Case scenario is 0.93 USD. Compared to the current market price of 0.85 USD, Kopin Corp is Undervalued by 8%.

Key Points:
KOPN Intrinsic Value
Base Case
0.93 USD
Undervaluation 8%
Intrinsic Value
Price
Base Case Scenario

Valuation Backtest
Kopin Corp

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling KOPN stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Kopin Corp

Provide an overview of the primary business activities
of Kopin Corp.

What unique competitive advantages
does Kopin Corp hold over its rivals?

What risks and challenges
does Kopin Corp face in the near future?

Has there been any significant insider trading activity
in Kopin Corp recently?

Summarize the latest earnings call
of Kopin Corp.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Kopin Corp.

Provide P/S
for Kopin Corp.

Provide P/E
for Kopin Corp.

Provide P/OCF
for Kopin Corp.

Provide P/FCFE
for Kopin Corp.

Provide P/B
for Kopin Corp.

Provide EV/S
for Kopin Corp.

Provide EV/GP
for Kopin Corp.

Provide EV/EBITDA
for Kopin Corp.

Provide EV/EBIT
for Kopin Corp.

Provide EV/OCF
for Kopin Corp.

Provide EV/FCFF
for Kopin Corp.

Provide EV/IC
for Kopin Corp.

Show me price targets
for Kopin Corp made by professional analysts.

What are the Revenue projections
for Kopin Corp?

How accurate were the past Revenue estimates
for Kopin Corp?

What are the Net Income projections
for Kopin Corp?

How accurate were the past Net Income estimates
for Kopin Corp?

What are the EPS projections
for Kopin Corp?

How accurate were the past EPS estimates
for Kopin Corp?

What are the EBIT projections
for Kopin Corp?

How accurate were the past EBIT estimates
for Kopin Corp?

Compare the revenue forecasts
for Kopin Corp with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Kopin Corp and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Kopin Corp against its competitors.

Analyze the profit margins
(gross, operating, and net) of Kopin Corp compared to its peers.

Compare the P/E ratios
of Kopin Corp against its peers.

Discuss the investment returns and shareholder value creation
comparing Kopin Corp with its peers.

Analyze the financial leverage
of Kopin Corp compared to its main competitors.

Show all profitability ratios
for Kopin Corp.

Provide ROE
for Kopin Corp.

Provide ROA
for Kopin Corp.

Provide ROIC
for Kopin Corp.

Provide ROCE
for Kopin Corp.

Provide Gross Margin
for Kopin Corp.

Provide Operating Margin
for Kopin Corp.

Provide Net Margin
for Kopin Corp.

Provide FCF Margin
for Kopin Corp.

Show all solvency ratios
for Kopin Corp.

Provide D/E Ratio
for Kopin Corp.

Provide D/A Ratio
for Kopin Corp.

Provide Interest Coverage Ratio
for Kopin Corp.

Provide Altman Z-Score Ratio
for Kopin Corp.

Provide Quick Ratio
for Kopin Corp.

Provide Current Ratio
for Kopin Corp.

Provide Cash Ratio
for Kopin Corp.

What is the historical Revenue growth
over the last 5 years for Kopin Corp?

What is the historical Net Income growth
over the last 5 years for Kopin Corp?

What is the current Free Cash Flow
of Kopin Corp?

Discuss the annual earnings per share (EPS)
trend over the past five years for Kopin Corp.

Financials

Balance Sheet Decomposition
Kopin Corp

Current Assets 39.8m
Cash & Short-Term Investments 17.4m
Receivables 13.1m
Other Current Assets 9.3m
Non-Current Assets 9.5m
Long-Term Investments 4.7m
PP&E 4.7m
Other Non-Current Assets 124.9k
Current Liabilities 15.9m
Accounts Payable 7.1m
Accrued Liabilities 6.2m
Other Current Liabilities 2.6m
Non-Current Liabilities 3.9m
Other Non-Current Liabilities 3.9m
Efficiency

Earnings Waterfall
Kopin Corp

Revenue
40.4m USD
Cost of Revenue
-25m USD
Gross Profit
15.4m USD
Operating Expenses
-32.6m USD
Operating Income
-17.2m USD
Other Expenses
-2.6m USD
Net Income
-19.7m USD

Free Cash Flow Analysis
Kopin Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

KOPN Profitability Score
Profitability Due Diligence

Kopin Corp's profitability score is 18/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Revenue Growth Forecast
Positive 3-Years Revenue Growth
Negative 1-Year Revenue Growth
18/100
Profitability
Score

Kopin Corp's profitability score is 18/100. The higher the profitability score, the more profitable the company is.

KOPN Solvency Score
Solvency Due Diligence

Kopin Corp's solvency score is 53/100. The higher the solvency score, the more solvent the company is.

Low D/E
Short-Term Solvency
Long-Term Solvency
Low Altman Z-Score
53/100
Solvency
Score

Kopin Corp's solvency score is 53/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

KOPN Price Targets Summary
Kopin Corp

Wall Street analysts forecast KOPN stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for KOPN is 3.06 USD with a low forecast of 3.03 USD and a high forecast of 3.15 USD.

Lowest
Price Target
3.03 USD
256% Upside
Average
Price Target
3.06 USD
260% Upside
Highest
Price Target
3.15 USD
271% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Ownership

KOPN Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

Shareholder Return

KOPN Price
Kopin Corp

1M 1M
-54%
6M 6M
-27%
1Y 1Y
-21%
3Y 3Y
-91%
5Y 5Y
-30%
10Y 10Y
-73%
Annual Price Range
0.85
52w Low
0.8132
52w High
2.76
Price Metrics
Average Annual Return 95.5%
Standard Deviation of Annual Returns 236.82%
Max Drawdown -94%
Shares Statistics
Market Capitalization 97.1m USD
Shares Outstanding 118 430 000
Percentage of Shares Shorted 3.3%

KOPN Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Kopin Corp Logo
Kopin Corp

Country

United States of America

Industry

Semiconductors

Market Cap

97.1m USD

Dividend Yield

0%

Description

Kopin Corp. engages in the development, manufacture and sale of wearable technologies which include components and systems. The company is headquartered in Westborough, Massachusetts and currently employs 181 full-time employees. The firm is focused on providing critical components and subsystems for wearable computing systems for military, enterprise, industrial and consumer products. The company offers active-matrix liquid crystal displays (AMLCDs), reflective liquid crystal on silicon (LCOS) displays, organic light emitting diode (OLED), displays, application specific integrated circuits (ASICs), backlights, and optical lenses. Its products are used for soldier, avionic, armored vehicle, and training and simulation defense applications; industrial, public safety and medical headsets; three-dimensional (3D) optical inspection systems; and consumer augmented reality (AR) and virtual reality (VR) wearable headsets systems. The company offers a variety of backlights, some of which are developed internally and some of which are off-the-shelf components.

Contact

MASSACHUSETTS
Westborough
125 North Dr
+15088705959.0
http://www.kopin.com/

IPO

1992-04-15

Employees

181

Officers

CEO, President & Director
Mr. Michael Murray
Founder & Director
Dr. Chin Chiang Fan
Treasurer & CFO
Mr. Richard A. Sneider
Investor Relations Executive
Mr. Brian M. Prenoveau C.F.A.
Vice President of Human Resources
Ms. Lindi Lee
COO for Government & Industrial and Strategic Business Officer
Mr. Paul Christopher Baker
Show More
Senior Vice President of Business Development & Strategy
Mr. William Maffucci
Senior Vice President of Sales & Marketing - Solos
Mr. Tom R. Futch
Show Less

See Also

Discover More
What is the Intrinsic Value of one KOPN stock?

The intrinsic value of one KOPN stock under the Base Case scenario is 0.93 USD.

Is KOPN stock undervalued or overvalued?

Compared to the current market price of 0.85 USD, Kopin Corp is Undervalued by 8%.